Follow the dollars · Assumption only
A complete cash picture for Dec 4, 2026
Your down payment$75,185Cash toward the purchase price.
Closing costs + prepaids$8,985Not just lender fees.
Before credits & paid funds$84,170The complete starting cash picture.
Estimated remaining funds due at closing
$84,170No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$75,184.56
Your down payment$75,184.56
Closing costs + prepaids$8,985.16
Total buyer cash needed$84,169.72
Remaining funds due$84,169.72
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$1,800.00
Credit report$250.00
UMe assumption specialist (1%)$1,990.00
Title & settlement$1,825.00
Recording fee$100.00
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$295.25
Prepaid interest, first (28 days)$474.91
Fees + prepaids$8,985.16
Your down payment is the seller’s equity. You take over the $123,815 balance, so the rest of the $199,000 price is paid at closing. A second mortgage can cover part of it. $84,169.72 is due at closing. Uses and sources reconcile at $207,985.16 each. Not a Closing Disclosure.